| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 48 784.00 | | 48 784.00 | 48 784.00 |
AR Technical installations, industrial equipment and tools | 3 152.00 | 3 152.00 | | 3 152.00 |
AT Other tangible assets | 26 709.00 | 13 119.00 | 13 589.00 | 26 709.00 |
BH Other financial assets | 5 786.00 | | 5 786.00 | 5 786.00 |
BJ TOTAL (I) | 84 431.00 | 16 272.00 | 68 160.00 | 84 431.00 |
BT Goods | 30 178.00 | | 30 178.00 | 30 178.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 2 896.00 | | 2 896.00 | 2 896.00 |
CF Cash and cash equivalents | 3 724.00 | | 3 724.00 | 3 724.00 |
CH Prepaid expenses | 904.00 | | 904.00 | 904.00 |
CJ TOTAL (II) | 37 703.00 | | 37 703.00 | 37 703.00 |
CO Grand total (0 to V) | 122 134.00 | 16 272.00 | 105 862.00 | 122 134.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DE Statutory or contractual reserves | 49 487.00 | 48 882.00 | | 49 487.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 128.00 | 605.00 | | 2 128.00 |
DL TOTAL (I) | 60 000.00 | 57 871.00 | | 60 000.00 |
DU Loans and Debts from Credit Institutions (3) | 20 800.00 | 10 498.00 | | 20 800.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 316.00 | 2 300.00 | | 2 316.00 |
DX Trade payables and related accounts | 5 021.00 | 5 161.00 | | 5 021.00 |
DY Tax and social security liabilities | 17 726.00 | 17 199.00 | | 17 726.00 |
EC TOTAL (IV) | 45 863.00 | 35 158.00 | | 45 863.00 |
EE Grand total (I to V) | 105 862.00 | 93 030.00 | | 105 862.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 284 664.00 | | 284 664.00 | 284 664.00 |
FG Production sold - services | 500.00 | | 500.00 | 500.00 |
FJ Net sales | 285 164.00 | | 285 164.00 | 285 164.00 |
FR Total operating income (I) | | | 285 164.00 | |
FS Purchases of goods (including customs duties) | | | 166 961.00 | |
FT Inventory change (goods) | | | 2 377.00 | |
FW Other purchases and external expenses | | | 29 531.00 | |
FX Taxes, duties, and similar payments | | | 2 171.00 | |
FY Salaries and Wages | | | 57 224.00 | |
FZ Social Security Contributions | | | 21 560.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 381.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 281 204.00 | |
GG - OPERATING RESULT (I - II) | | | 3 960.00 | |
GR Interest and similar expenses | | | 232.00 | |
GU Total financial expenses (VI) | | | 232.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -232.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 729.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 450.00 | 87.00 | | 450.00 |
HF Exceptional expenses on capital transactions | 1 150.00 | 1 240.00 | | 1 150.00 |
HH Total exceptional expenses (VIII) | 1 600.00 | 1 327.00 | | 1 600.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 600.00 | -1 327.00 | | -1 600.00 |
HL TOTAL REVENUE (I + III + V + VII) | 285 164.00 | 290 539.00 | | 285 164.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 283 036.00 | 289 934.00 | | 283 036.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 128.00 | 605.00 | | 2 128.00 |
HP References: Equipment leasing | 2 746.00 | 2 746.00 | | 2 746.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 69 461.00 | | | 69 461.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 786.00 | |
I4 DECREASES Grand Total | | | 84 431.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 29 861.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 891.00 | | | 14 891.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 786.00 | | | 5 786.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 891.00 | 1 381.00 | | 14 891.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 891.00 | 1 381.00 | | 14 891.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 16.00 | 16.00 | | 16.00 |
8B Suppliers and Related Accounts | 5 021.00 | 5 021.00 | | 5 021.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 300.00 | 2 300.00 | | 2 300.00 |
UT Other financial assets | 5 786.00 | | | 5 786.00 |
VG Loans with a maturity of up to one year at origin | 3 272.00 | 3 272.00 | | 3 272.00 |
VH Loans with a maturity of more than one year at origin | 17 528.00 | 6 384.00 | 11 144.00 | 17 528.00 |
VJ Loans taken out during the year | 19 730.00 | | | 19 730.00 |
VK Loans repaid during the year | 2 202.00 | | | 2 202.00 |
VS Prepaid expenses | 904.00 | | | 904.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 587.00 | 3 801.00 | 5 786.00 | 9 587.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 45 863.00 | 34 719.00 | 11 144.00 | 45 863.00 |
